Terraced UB7 1 bed 1 bath

Pippins Close, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£3,337

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,100	£14,311	£14,669	£15,036	£15,487	£73,604
Total Expenses	£13,813	£13,845	£13,892	£13,939	£13,995	£69,484
Profit Before Tax	£288	£466	£778	£1,097	£1,492	£4,120
Profit After Tax	£233	£378	£630	£888	£1,209	£3,337
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£236	£381	£6,630	£11,599	£15,461	£34,306
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	17%	37%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change